[SDS] QoQ Quarter Result on 31-Dec-2022 [#3]

Stock
[SDS] SDS GROUP BERHAD
Announcement Date
16-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -20.88%
YoY- 44.49%
Quarter Report
Latest QR
Upcoming QR
SDS's Result
SDS's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 84,849 71,274 73,707 75,010 74,072 60,878 59,435 26.75%
PBT 12,507 6,765 6,083 9,106 11,593 5,985 7,537 40.12%
Tax -3,002 -1,759 -1,525 -2,202 -2,822 -1,381 -1,764 42.49%
NP 9,505 5,006 4,558 6,904 8,771 4,604 5,773 39.39%
-
NP to SH 9,413 4,947 4,501 6,849 8,657 4,522 5,743 38.97%
-
Tax Rate 24.00% 26.00% 25.07% 24.18% 24.34% 23.07% 23.40% -
Total Cost 75,344 66,268 69,149 68,106 65,301 56,274 53,662 25.36%
-
Net Worth 114,696 106,503 102,407 98,311 94,043 85,223 80,887 26.18%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 2,457 1,433 3,072 - 2,044 - 2,022 13.85%
Div Payout % 26.11% 28.98% 68.26% - 23.62% - 35.21% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 114,696 106,503 102,407 98,311 94,043 85,223 80,887 26.18%
NOSH 409,630 409,630 409,630 409,630 409,630 404,436 404,436 0.85%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.20% 7.02% 6.18% 9.20% 11.84% 7.56% 9.71% -
ROE 8.21% 4.64% 4.40% 6.97% 9.21% 5.31% 7.10% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.71 17.40 17.99 18.31 18.12 15.00 14.70 25.64%
EPS 2.30 1.21 1.10 1.67 2.12 1.11 1.42 37.87%
DPS 0.60 0.35 0.75 0.00 0.50 0.00 0.50 12.91%
NAPS 0.28 0.26 0.25 0.24 0.23 0.21 0.20 25.12%
Adjusted Per Share Value based on latest NOSH - 409,630
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.71 17.40 17.99 18.31 18.08 14.86 14.51 26.74%
EPS 2.30 1.21 1.10 1.67 2.11 1.10 1.40 39.18%
DPS 0.60 0.35 0.75 0.00 0.50 0.00 0.49 14.44%
NAPS 0.28 0.26 0.25 0.24 0.2296 0.208 0.1975 26.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.59 0.565 0.78 0.74 0.575 0.385 0.31 -
P/RPS 2.85 3.25 4.33 4.04 3.17 2.57 2.11 22.16%
P/EPS 25.68 46.78 70.99 44.26 27.16 34.55 21.83 11.42%
EY 3.89 2.14 1.41 2.26 3.68 2.89 4.58 -10.30%
DY 1.02 0.62 0.96 0.00 0.87 0.00 1.61 -26.21%
P/NAPS 2.11 2.17 3.12 3.08 2.50 1.83 1.55 22.80%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 29/08/23 26/05/23 16/02/23 25/11/22 26/08/22 27/05/22 -
Price 0.665 0.64 0.68 0.965 0.745 0.48 0.38 -
P/RPS 3.21 3.68 3.78 5.27 4.11 3.20 2.59 15.36%
P/EPS 28.94 52.99 61.89 57.72 35.19 43.08 26.76 5.35%
EY 3.46 1.89 1.62 1.73 2.84 2.32 3.74 -5.05%
DY 0.90 0.55 1.10 0.00 0.67 0.00 1.32 -22.51%
P/NAPS 2.38 2.46 2.72 4.02 3.24 2.29 1.90 16.18%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment